|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,097.00M | 1,817.00M | 1,488.00M | 1,544.00M | 1,009.00M | 183.00M | 712.00M | 876.00M | 950.00M | 835.00M | 971.00M | 1,382.00M | 942.00M | 1,192.00M | 854.00M | 1,103.00M | 1,036.00M | 935.00M | 689.00M | 1,045.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.00M | 59.00M | 49.00M | 41.00M | 83.00M | 39.00M | 55.00M | 43.00M | 43.00M | 64.00M | 69.00M | 75.00M | 72.00M | 77.00M | 80.00M | 75.00M | 69.00M | 64.00M | 64.00M | 84.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 170.00M | -27.00M | 90.00M | 289.00M | 115.00M | 112.00M | 321.00M | 34.00M | 95.00M | 46.00M | 111.00M | 46.00M | 64.00M | -48.00M | -74.00M | -122.00M | 36.00M | 76.00M | -133.00M | -34.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.00M | 189.00M | 52.00M | 346.00M | 171.00M | 4.00M | 4.00M | 150.00M | 15.00M | 322.00M | -251.00M | 18.00M | -3.00M | -19.00M | 23.00M | 98.00M | 60.00M | 59.00M | -19.00M | 281.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,139.00M | 2,283.00M | 2,175.00M | 3,028.00M | -1394.00M | 1,347.00M | 599.00M | 3,466.00M | 1,265.00M | 2,133.00M | 1,934.00M | 3,289.00M | 1,101.00M | 2,238.00M | 739.00M | 3,289.00M | 275.00M | 2,083.00M | 1,127.00M | 3,077.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 667.00M | 633.00M | 652.00M | 690.00M | 679.00M | 650.00M | 675.00M | 696.00M | 667.00M | 683.00M | 722.00M | 729.00M | 718.00M | 743.00M | 754.00M | 766.00M | 787.00M | 771.00M | 773.00M | 803.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -114.00M | 720.00M | 3,699.00M | -1056.00M | 1,181.00M | 237.00M | 1,797.00M | -3618.00M | -883.00M | 68.00M | 2,047.00M | -2845.00M | -156.00M | 874.00M | 2,561.00M | -2425.00M | 308.00M | -167.00M | 2,015.00M | -2592.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1205.00M | 894.00M | 3,595.00M | -656.00M | -1560.00M | 776.00M | 560.00M | -2013.00M | -1463.00M | 326.00M | 2,024.00M | -2103.00M | -524.00M | 1,046.00M | 1,840.00M | -1354.00M | -1344.00M | 219.00M | 1,783.00M | -1159.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -413.00M | -418.00M | 109.00M | -24.00M | -505.00M | -139.00M | 66.00M | -46.00M | 67.00M | 197.00M | 264.00M | 199.00M | -339.00M | 145.00M | 81.00M | 412.00M | -143.00M | -159.00M | 404.00M | 54.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | -8.00M | 120.00M | -39.00M | 86.00M | 93.00M | 26.00M | -227.00M | -34.00M | -28.00M | 270.00M | -123.00M | -43.00M | 96.00M | 212.00M | 43.00M | -146.00M | -5.00M | 445.00M | 200.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 540.00M | 798.00M | 1,145.00M | 1,061.00M | 952.00M | 1,571.00M | 1,800.00M | 1,205.00M | 1,605.00M | 1,220.00M | 1,127.00M | 854.00M | 674.00M | 639.00M | 655.00M | 923.00M | 790.00M | 1,074.00M | 978.00M | 885.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 3.00M | 8.00M | 4.00M | 2.00M | 2.00M | | 4.00M | 2.00M | 4.00M | 18.00M | | 1.00M | 1.00M | | 1.00M | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 356.00M | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -165.00M | -807.00M | -1118.00M | -1064.00M | -948.00M | -1570.00M | -1785.00M | -1201.00M | -1602.00M | -1219.00M | -1089.00M | -850.00M | -671.00M | -634.00M | -637.00M | -918.00M | -787.00M | -1066.00M | -937.00M | -859.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1669.00M | -1924.00M | -2672.00M | -1806.00M | -2457.00M | 228.00M | 1,023.00M | -990.00M | -571.00M | -618.00M | -552.00M | -544.00M | -631.00M | -1711.00M | -166.00M | -1042.00M | -1363.00M | 437.00M | -709.00M | -552.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 343.00M | 445.00M | 439.00M | 428.00M | 426.00M | 502.00M | 502.00M | 502.00M | 507.00M | 516.00M | 513.00M | 514.00M | 516.00M | 527.00M | 521.00M | 516.00M | 515.00M | 529.00M | 526.00M | 516.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -695.00M | -448.00M | -1615.00M | 158.00M | -4799.00M | 5.00M | -163.00M | 1,275.00M | -908.00M | 296.00M | 293.00M | 1,895.00M | -201.00M | -107.00M | -64.00M | 1,329.00M | -1875.00M | 1,454.00M | -519.00M | 1,666.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 599.00M | 1,485.00M | 1,030.00M | 1,967.00M | -2346.00M | -224.00M | -1201.00M | 2,261.00M | -340.00M | 913.00M | 807.00M | 2,435.00M | 427.00M | 1,599.00M | 84.00M | 2,366.00M | -515.00M | 1,009.00M | 149.00M | 2,192.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -695.00M | -448.00M | -1615.00M | 158.00M | -4799.00M | 5.00M | -163.00M | 1,275.00M | -908.00M | 296.00M | 293.00M | 1,895.00M | -201.00M | -107.00M | -64.00M | 1,329.00M | -1875.00M | 1,454.00M | -519.00M | 1,666.00M |